Be The Dream 925 S. Sailfish Dr
Operating Budget - Year 3
Download 1.06 Mb.
|
|
Operating Revenue Year 3 |
|
Total |
|
Assumptions/Notes | |||
|
Per Pupil Revenue |
|
|
$1,100,000 |
|
$5500 per student (200 students) | ||
|
Fees |
|
|
|
$20,000 |
|
$100 per student (200 students) | |
|
Student Entitlements |
|
|
$100,000 |
|
$500 per student (200 students) | ||
|
Federal Programs |
|
|
$200,000 |
|
Estimate |
| |
|
Grants |
|
|
|
$200,000 |
|
Estimate |
|
|
Donations |
|
|
|
$50,000 |
|
Estimate |
|
|
Total Revenue |
|
|
$1,670,000 |
|
|
| |
|
|
|
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
|
|
|
Salaries and Benefits |
|
|
|
|
|
| |
|
Salary - Teachers |
|
|
$462,000 |
|
$33,000 per teacher (14 teachers) | ||
|
Salary - Administrators |
|
$75,000 |
|
$50,000 per (1.5 administrators) | |||
|
Salarey - Support Staff |
|
$50,000 |
|
$25,000 per (2 support staff) | |||
|
Salary - SPED/Bilingual Staff |
|
$66,000 |
|
$33,000 per (2 SPED/Biling.) | |||
|
Benefits - Health |
|
|
$87,500 |
|
$5,000 per (17.5 staff members) | ||
|
Benefits - FICA |
|
|
$47,738 |
|
7.5% of total salaries | ||
|
Benefits - Worker's Comp. |
|
$5,240 |
|
2.0% of total salaries | |||
|
Benefits - Medicare |
|
|
$3,404 |
|
1.45% of total salaries | ||
|
Staff Development |
|
|
$8,750 |
|
$500 per staff member (17.5 staff) | ||
|
Subtotal |
|
|
|
$789,131 |
|
51.3% of total | |
|
|
|
|
|
|
|
|
|
|
Services and Activities |
|
|
|
|
|
| |
|
Special Education/Guidance |
|
$60,000 |
|
$300 per student (200 students) | |||
|
Health |
|
|
|
$30,000 |
|
$150 per student (200 students) | |
|
Custodial |
|
|
$20,000 |
|
Flat fee |
| |
|
Transportation |
|
|
$20,000 |
|
$100 per student (200 students) | ||
|
Media |
|
|
|
$10,000 |
|
$50 per student (200 students) | |
|
Food |
|
|
|
$60,000 |
|
$300 per student (200 students) | |
|
Accounting |
|
|
$8,000 |
|
Flat fee |
| |
|
Insurance |
|
|
$20,000 |
|
$100 per student (200 students) | ||
|
Telephone |
|
|
$6,000 |
|
$500 per month | ||
|
Postage and Shipping |
|
$10,000 |
|
$50 per student (200 students) | |||
|
Physical Education/Extracurricular Activities |
$20,000 |
|
$100 per student (200 students) | ||||
|
Subtotal |
|
|
|
$264,000 |
|
17.2% of total | |
|
|
|
|
|
|
|
|
|
|
Supplies and Equipment |
|
|
|
|
| ||
|
Supplies - Instructional |
|
$60,000 |
|
$300 per student (200 students) | |||
|
Supplies - Administrative |
|
$3,000 |
|
$2000 per (1.5 administrators) | |||
|
Supplies - General |
|
|
$20,000 |
|
$100 per student (200 students) | ||
|
Computers |
|
|
$22,500 |
|
$1500 per computer (15 computers) | ||
|
Furniture |
|
|
$20,000 |
|
$100 per student (200 students) | ||
|
Athletic Equipment |
|
|
$20,000 |
|
$100 per student (200 students) | ||
|
Other Equipment |
|
|
$10,000 |
|
$50 per student (200 students) | ||
|
Subtotal |
|
|
|
$155,500 |
|
10.9% of total | |
|
|
|
|
|
|
|
|
|
|
Marketing and Development |
|
|
|
|
| ||
|
Printing |
|
|
|
$3,000 |
|
Flat fee |
|
|
Advertising |
|
|
$5,000 |
|
Flat fee |
| |
|
Subtotal |
|
|
|
$8,000 |
|
.63% of total | |
|
|
|
|
|
|
|
|
|
|
Physical Utilities |
|
|
|
|
|
| |
|
Rent |
|
|
|
$195,000 |
|
$13 per sq. ft. (15,000 sq. ft.) | |
|
Utilities |
|
|
|
$30,000 |
|
Estimate @ $2,500 per month | |
|
Maintenance and Repair |
|
$10,000 |
|
Flat fee |
| ||
|
Renovations |
|
|
$15,000 |
|
Improvements on existing | ||
|
Subtotal |
|
|
|
$250,000 |
|
20% of total | |
|
|
|
|
|
|
|
|
|
|
Loan Repayments |
|
|
|
|
|
| |
|
Debt Service |
|
|
$4,400 |
|
8% int. rate ($55,000 avg. debt) | ||
|
Principal |
|
|
$9,320 |
|
|
| |
|
Subtotal |
|
|
|
$13,720 |
|
1.4% of total | |
|
Total Expenses |
|
|
$1,466,631 |
|
|
| |
|
EXCESS (DEFICIT) |
|
|
$203,369 |
|
|
| |
|
|
|
|
|
|
|
|
|
|
Beginning Fund Balance from Previous Period |
$125,919 |
|
|
| |||
|
Ending Fund Balance |
|
|
$329,288 |
|
|
| |
Download 1.06 Mb.
Share with your friends: